Buy these buildings from listed price and look at the results:
| Projection |
No.
of units |
Price |
Price
per unit |
Price per
room |
Price per
room X 4.5 |
GRM
Ratio |
NRM
Ratio |
Cap
Rate |
DCR
Ratio |
Money down |
Expected
yields |
| 2616379 |
39 |
9 734 000 $ |
249 590 $ |
66 218 $ |
297 980 $ |
17.78 |
25.299 |
0.04 |
1.13 |
3 433 866 $ |
1 % |
3 % |
13 % |
| Yields of the investment |
| Cashdown |
3 433 866 $ |
|
| Before capitalization |
45 077 $ |
1 % |
| After capitalization 45 077 $ + 74 292 $ (average mortgage paid) = |
119 369 $ |
3 % |
| After capitalization and appreciation (PV) |
429 443 $ |
13 % |
| Ratios |
| Price per unit |
= 9 734 000 $ ÷ 39 logements |
249 590 $ |
| Price per room |
= 9 734 000 $ ÷ 147,0 pièces |
66 218 $ |
| Price per room x 4 1/2 |
|
297 980 $ |
| GRM ratio |
9 734 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.78 |
| NRM ratio |
9 734 000 $ ÷
384 756 $ (Net income) |
25.299 |
| Cap. Rate |
384 756 $ (Net income) ÷
9 734 000 $ |
3.95 % |
| DCR ratio |
384 756 $ (Net income) ÷
339 681 $ |
1.13 |
To obtain further information on incomes, expenses, projections or any other question,
please contact us at info@blocdirect.com or by phone : 418.871.0088, 514.956.8788, 1.877.591.0088. |
 |
